





| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Roman Josi | 90 | 36 | D | $17,025,000 | $17,025,000 | UFA |
|||||||
| Morgan Geekie | 84 | 27 | C/W | $702,000 | $702,000 | RFA |
|||||||
| Anthony Mantha | 83 | 31 | C/W | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
||||||
| Jacob Trouba | 82 | 32 | D | $7,768,333 | $7,768,333 | $7,768,333 | $7,768,333 | UFA |
|||||
| Joel Farabee | 81 | 26 | C/W | $4,590,000 | RFA |
||||||||
| Morgan Frost | 81 | 27 | C/W | $824,000 | RFA |
||||||||
| Barrett Hayton | 80 | 26 | C/W | $1,846,000 | $1,846,000 | $1,846,000 | RFA |
||||||
| Pavel Mintyukov | 79 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Kirby Dach | 79 | 25 | C/W | $3,056,512 | RFA |
||||||||
| Jesperi Kotkaniemi | 78 | 25 | C/W | $5,191,046 | $5,191,046 | $5,191,046 | RFA |
||||||
| Urho Vaakanainen | 78 | 27 | D | $884,000 | RFA |
||||||||
| Brock McGinn | 77 | 32 | C/W | $3,000,000 | UFA |
||||||||
| Jacob Bernard-Docker | 77 | 26 | D | $829,150 | $829,150 | RFA |
|||||||
| Josh Doan | 77 | 24 | C/W | $925,000 | RFA |
||||||||
| Jordan Harris | 76 | 25 | D | $1,442,000 | $1,442,000 | $1,442,000 | RFA |
||||||
| Adam Klapka | 76 | 25 | C/W | $840,825 | RFA |
||||||||
| John Beecher | 76 | 25 | C/W | $925,000 | RFA |
||||||||
| Matthew Poitras | 76 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Joseph Woll | 88 | 27 | G | $5,928,000 | $5,928,000 | $5,928,000 | $5,928,000 | $5,928,000 | UFA |
||||
| Arvid Soderblom | 83 | 26 | G | $900,000 | $900,000 | RFA |
|||||||
| Special Salary | $12,946,000 | $8,500,000 | |||||||||||
| Total | $74,632,866 | $46,641,529 | $25,335,379 | $13,696,333 | $5,928,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rick Tocchet | 61 | HC | $0 | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Philip Tomasino | 78 | 24 | C/W | $858,000 | $858,000 | $858,000 | $858,000 | $858,000 | RFA |
||||
| Josh Brown | 77 | 32 | D | $1,220,400 | $1,220,400 | UFA |
|||||||
| Emil Bemstrom | 77 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
| Gage Goncalves | 76 | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Elmer Soderblom | 76 | 24 | C/W | $925,000 | RFA |
||||||||
| Hendrix Lapierre | 76 | 24 | C/W | $925,000 | RFA |
||||||||
| Fedor Svechkov | 76 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Wyatt Kaiser | 76 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Matt Benning | 75 | 32 | D | $1,150,000 | UFA |
||||||||
| Dennis Cholowski | 75 | 28 | D | $842,400 | RFA |
||||||||
| Riley Tufte | 75 | 28 | C/W | $806,000 | RFA |
||||||||
| Zac Jones | 75 | 25 | D | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
|||||
| Lukas Reichel | 75 | 24 | C/W | $1,162,000 | $1,162,000 | RFA |
|||||||
| Colton Dach | 75 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Ian Mitchell | 74 | 27 | D | $806,000 | $806,000 | RFA |
|||||||
| Jake Christiansen | 74 | 26 | D | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Mark Kastelic | 74 | 27 | C/W | $1,469,520 | $1,469,520 | RFA |
|||||||
| Jack St. Ivany | 74 | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
| Matej Blumel | 74 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Adam Edstrom | 74 | 25 | C/W | $975,000 | RFA |
||||||||
| Reese Johnson | 73 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
| James Hamblin | 73 | 27 | C/W | $748,553 | RFA |
||||||||
| Jack Finley | 73 | 23 | C/W | $925,000 | RFA |
||||||||
| Curtis Douglas | 70 | 26 | C/W | $800,000 | $800,000 | $800,000 | RFA |
||||||
| Maxence Guenette | 68 | 25 | D | $821,466 | RFA |
||||||||
| Erik Portillo | 77 | 25 | G | $752,166 | $752,166 | $752,166 | $752,166 | RFA |
|||||
| Remi Poirier | 76 | 24 | G | $853,400 | $853,400 | $853,400 | RFA |
||||||
| Kevin Mandolese | 71 | 25 | G | $851,700 | $851,700 | RFA |
|||||||
| Total | $25,211,005 | $17,092,586 | $7,195,966 | $3,261,166 | $858,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $74,632,866 |
| Cap Space | $13,367,134 |
| Projections | |
|---|---|
| Current Cash Balance | $19,850,506 |
| Projected Expenses | - $43,052,324 |
| Projected Revenues | $58,126,603 |
| Projected Cash Balance | $34,924,785 |
| Revenues | |
|---|---|
| Total Income To Date | $30,139,720 |
| Avg. Income per Home Game | $2,152,837 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $20,340,210 |
| Approx. Daily Expenses | $321,286 |
| Attendance | |
|---|---|
| Home Games Played | 14 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |